[EQ8MID] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 11.76%
YoY- 455.01%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Revenue 4,836 3,563 6,373 7,991 7,799 5,399 2,589 36.67%
PBT 3,062 1,765 5,920 7,526 6,734 4,170 1,356 50.27%
Tax 0 0 0 0 0 0 0 -
NP 3,062 1,765 5,920 7,526 6,734 4,170 1,356 50.27%
-
NP to SH 3,062 1,765 5,920 7,526 6,734 4,170 1,356 50.27%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,774 1,798 453 465 1,065 1,229 1,233 19.94%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Div 786 786 1,571 784 784 1,464 680 7.51%
Div Payout % 25.70% 44.58% 26.54% 10.42% 11.65% 35.13% 50.18% -
Equity
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 46,400 48,800 28,000 50,800 50,800 51,600 51,600 -5.17%
Ratio Analysis
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
NP Margin 63.32% 49.54% 92.89% 94.18% 86.34% 77.24% 52.38% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
RPS 10.42 7.30 22.76 15.73 15.35 10.46 5.02 44.07%
EPS 6.60 3.62 21.14 14.81 13.26 8.08 2.63 58.41%
DPS 1.70 1.61 5.61 1.52 1.54 2.84 1.32 13.48%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,800
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
RPS 0.25 0.19 0.33 0.42 0.41 0.28 0.13 38.67%
EPS 0.16 0.09 0.31 0.39 0.35 0.22 0.07 51.18%
DPS 0.04 0.04 0.08 0.04 0.04 0.08 0.04 0.00%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Date 28/09/18 29/06/18 30/03/18 29/09/17 30/06/17 31/03/17 30/09/16 -
Price 1.16 1.135 1.16 1.095 1.085 1.05 1.05 -
P/RPS 11.13 15.55 5.10 6.96 7.07 10.04 20.93 -27.07%
P/EPS 17.58 31.38 5.49 7.39 8.19 12.99 39.96 -33.67%
EY 5.69 3.19 18.23 13.53 12.22 7.70 2.50 50.86%
DY 1.46 1.42 4.84 1.39 1.42 2.70 1.26 7.64%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 30/09/16 CAGR
Date 22/11/18 09/08/18 30/05/18 21/11/17 17/08/17 26/05/17 30/11/16 -
Price 1.14 1.18 1.12 1.08 1.07 1.09 1.035 -
P/RPS 10.94 16.16 4.92 6.87 6.97 10.42 20.63 -27.17%
P/EPS 17.27 32.63 5.30 7.29 8.07 13.49 39.38 -33.77%
EY 5.79 3.07 18.88 13.72 12.39 7.41 2.54 50.98%
DY 1.49 1.37 5.01 1.41 1.44 2.60 1.27 8.31%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment